3979 Aragon Dr

3979 Aragon Dr

D

San Diego, CA 92115

$749,000

Soft Appraisal Value: $749,300 · 0.0% below estimate

Beds

3

Baths

2

Sqft

1,144

Year Built

1950

Days on Market

18

Property Type

Single Family

HOA/mo

N/A

MLS ID

260005704SD

View on MLS

Description

Opportunity awaits in Rolando Park, one of San Diego’s beloved mid-century neighborhoods. This 3 bedroom, 2 bath home sits on a 6,100 sq ft lot and features a sparkling pool and comfortable outdoor seating area, ideal for enjoying San Diego’s year-round sunshine. With great bones and plenty of potential, this property presents an exciting chance to update and make it your own in a neighborhood known for its character and convenient access to SDSU, parks, and local shops.

Mortgage Calculator

Est. Monthly Payment

$4,755

Principal & Interest$3,787
Property Tax$749
Insurance$218
%($149,800)
%

Investment Score

10D
Est. Monthly Rent
$4,344
Monthly Cashflow

Rent − PITI − HOA

$-410
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,034

Mortgage (P+I)
$3,787
Cap Rate
2.81%
Cash-on-Cash
-16.29%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.91
Break-even Rent
$6,985

NOI (Annual)
$21,045
Price-to-Rent

Lower = better for investors

14.4

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator